BNBCalc Short Term Rental Rental Arbitrage Analysis 364 Newton Town Rd, Bainbridge, NY, 13733

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$35,987

Profit (Cash Flow)

-$491

Cash on Cash Return

-7.7%

Annual Revenue

$35,987

AirDNA projects $98/night at 47% occupancy ($16,823). Airbtics projects $167/night at 59% occupancy ($35,987). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $167 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$18,536	$31,124	$53,325	$90,683
Occupancy	46%	62%	69%	82%
Nightly Rate	$108	$135	$207	$296

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Magical lakeside retreat + hot tub!	$72,799	$250	78%	2	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (86)
Tamson House	$35,802	$146	67%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
5-STAR Peaceful Upstate w/Game Room & Walk to Town	$38,459	$243	42%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Waterfront Vacation Rental	$34,138	$125	72%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Greenlowe air BNB	$22,257	$104	58%	2	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (34)
"Peaceful Up-State GETAWAY on 66acres"	$18,448	$106	46%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cozy Countryside Home in a wonderful area	$26,362	$113	62%	2	2	2	$75	❌	❌	✅	N / N	⭐️ 4.8 (34)
Baseball/ Short term rental	$37,826	$159	65%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Bear-ly Camping - Green Cabin	$27,792	$138	54%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (101)
Romantic Afton Escape w/ Fire Pit & Scenic Views	$28,128	$145	42%	2	1	2	$154	❌	❌	❌	Y / Y	⭐️ 4 (1)
Corner's Cabin - A-Frame - Catskills NY	$23,737	$96	63%	2	1	2	$105	❌	❌	✅	N / Y	⭐️ 4.8 (104)
Gourmet Haven Upscale Loft Above	$16,120	$94	46%	2	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.7 (34)
Spacious apartment overlooking Greene NY	$17,191	$102	45%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (95)
Signature Quilt Bed and Breakfast	$19,786	$106	51%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (220)
The Hummingbird - Tranquility in CNY-42 Acres&Pond	$54,667	$382	38%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Foxy Trails	$10,352	$79	35%	2	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.9 (87)
Farmhouse Retreat and Sauna by Delaware River	$43,524	$174	65%	2	1	2	$70	❌	❌	❌	Y / N	⭐️ 4.8 (27)
Hawkhill A-Frame hide away Catskills 30 acres	$55,306	$207	73%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (280)
Spruce Gardens	$30,847	$119	69%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy Catskills Cabin	$42,362	$160	66%	2	1	3	$165	❌	❌	✅	N / Y	⭐️ 5 (59)
Country Charm	$24,702	$125	54%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (7)
Otego Home w/ Hot Tub: Near All Star Village!	$104,588	$304	94%	2	2	5	$104	❌	✅	❌	Y / N	⭐️ 0 (1)
Vintage Vibes	$29,497	$124	65%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Secluded Oxford Cabin on 75 Acres: Sunset Views!	$97,380	$313	85%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
"Wilma" - Riverfront Cabin	$26,571	$132	55%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (46)
Cozy Log Cabin on 19 Acres, 20 Mi to Oneonta!	$71,931	$234	83%	2	1	2	$88	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Quaint 2 bedroom	$24,156	$99	66%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Brand new apartment in Greene NY	$23,058	$108	56%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (13)
Endless Views 2 BR Loft Book Fall Foliage Season!	$40,516	$135	82%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 0 (12)
Bald Eagles Nest riverside cabin	$47,214	$129	100%	2	1	3	$0	❌	❌	✅	N / Y	⭐️ 5 (2)

Return Metrics

-7.73% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$490	-$981	-$1,472	-$1,963	-$2,454	-$4,908	-$14,726
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$490	-$981	-$1,472	-$1,963	-$2,454	-$4,908	-$14,726

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.73%

Payback Period Days

Return on Investment

-7.73%

364 Newton Town Rd Bainbridge, New York, 13733

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$35,987

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $98/night at 47% occupancy.Projected nightly rate is $167/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

33 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$36,916

Avg annual revenue

59%

Avg occupancy rate

$167

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$40k

$70k

$105k

-$491

Profit

Revenue

$35,987

Operating Expenses

$16,678

Operating Income

$19,309

Net Effective Rent

$19,800

Profit (Cash Flow)

-$491

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-7.73%

Payback Period Days